|
Market Closed -
Nasdaq
01:30:00 31/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 46.16 USD | +0.54% |
|
+3.89% | +5.90% |
| 31/10 | Exelon Corporation Reaffirms Earnings Guidance for the Year 2026 | CI |
| 31/10 | Exelon Corporation Declares Quarterly Dividend, Payable on December 15, 2026 | CI |
Company Valuation: Exelon Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 56,508 | 42,959 | 35,736 | 37,822 | 44,039 | 47,649 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | 8.2% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 1,00,475 | 1,04,487 | 1,08,125 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 7.47% | 3.99% | 3.48% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 16.4x | 15.2x | 14.2x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.55x | 1.47x | 1.4x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 5.57x | 1.84x | 2.1x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.87x | 1.81x | 1.74x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.94x | 3.97x | 3.96x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 10.7x | 10.1x | 9.7x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 18.3x | 17.3x | 16.3x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -824x | -154x | 992x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.12% | -0.65% | 0.1% |
| Dividend per Share 2 | 1.53 | 1.35 | 1.44 | 1.52 | 1.6 | 1.684 | 1.769 | 1.854 |
| Rate of return | 2.65% | 3.12% | 4.01% | 4.04% | 3.67% | 3.65% | 3.83% | 4.02% |
| EPS 2 | 1.74 | 2.19 | 2.34 | 2.45 | 2.73 | 2.81 | 3.042 | 3.248 |
| Distribution rate | 87.9% | 61.6% | 61.5% | 62% | 58.6% | 59.9% | 58.2% | 57.1% |
| Net sales 1 | 36,347 | 19,078 | 21,727 | 23,028 | 24,258 | 25,500 | 26,293 | 27,339 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,349 | 10,311 | 11,142 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,486 | 6,056 | 6,652 |
| Net income 1 | 1,706 | 2,170 | 2,328 | 2,460 | 2,768 | 2,967 | 3,152 | 3,405 |
| Net Debt 1 | 41,235 | 39,077 | 43,563 | 46,292 | 49,454 | 52,826 | 56,838 | 60,476 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 46.16 | 46.16 | 46.16 |
| Nbr of stocks (in thousands) | 9,78,318 | 9,93,742 | 9,95,437 | 10,04,834 | 10,10,290 | 10,32,254 | - | - |
| Announcement Date | 25/02/22 | 14/02/23 | 21/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.23x | 3.94x | 10.52x | 3.64% | 4.76TCr | |
| 27.29x | 4.53x | 31.72x | 0.23% | 23TCr | |
| 20.51x | 9.22x | 16.52x | 2.97% | 18TCr | |
| 20.97x | 4.46x | 12.27x | 3.29% | 17TCr | |
| 20.23x | 11.3x | 14.79x | 3.46% | 11TCr | |
| 21.31x | 5.98x | 13.13x | 3.24% | 11TCr | |
| 12.79x | 1.87x | 6.63x | 5.55% | 10TCr | |
| 18.85x | 5.69x | 11.46x | 3.42% | 9.93TCr | |
| 21.29x | 3.16x | 13.15x | 0.65% | 9.3TCr | |
| 20.13x | 5.16x | 12.48x | 2.96% | 7.09TCr | |
| Average | 19.96x | 5.53x | 14.27x | 2.94% | 11.98TCr | |
| Weighted average by Cap. | 20.96x | 5.73x | 16.33x | 2.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXC Stock
- Valuation Exelon Corporation
Select your edition
All financial news and data tailored to specific country editions
